[JTINTER] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 10.47%
YoY- 10.62%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 612,334 388,381 188,633 831,024 678,274 405,139 206,425 106.31%
PBT 103,356 59,555 32,074 124,571 118,629 64,374 36,165 101.25%
Tax -29,722 -17,020 -9,141 -31,907 -34,749 -19,312 -11,045 93.35%
NP 73,634 42,535 22,933 92,664 83,880 45,062 25,120 104.68%
-
NP to SH 73,634 42,535 22,933 92,664 83,880 45,062 25,120 104.68%
-
Tax Rate 28.76% 28.58% 28.50% 25.61% 29.29% 30.00% 30.54% -
Total Cost 538,700 345,846 165,700 738,360 594,394 360,077 181,305 106.53%
-
Net Worth 524,838 521,901 502,962 481,643 499,099 489,918 470,999 7.47%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 78,334 39,142 - 78,528 39,196 - - -
Div Payout % 106.38% 92.02% - 84.75% 46.73% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 524,838 521,901 502,962 481,643 499,099 489,918 470,999 7.47%
NOSH 261,113 260,950 260,602 261,762 261,308 261,988 261,666 -0.14%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.03% 10.95% 12.16% 11.15% 12.37% 11.12% 12.17% -
ROE 14.03% 8.15% 4.56% 19.24% 16.81% 9.20% 5.33% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 234.51 148.83 72.38 317.47 259.57 154.64 78.89 106.60%
EPS 28.20 16.30 8.80 35.40 32.10 17.20 9.60 104.97%
DPS 30.00 15.00 0.00 30.00 15.00 0.00 0.00 -
NAPS 2.01 2.00 1.93 1.84 1.91 1.87 1.80 7.62%
Adjusted Per Share Value based on latest NOSH - 258,352
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 234.19 148.54 72.14 317.82 259.41 154.95 78.95 106.31%
EPS 28.16 16.27 8.77 35.44 32.08 17.23 9.61 104.63%
DPS 29.96 14.97 0.00 30.03 14.99 0.00 0.00 -
NAPS 2.0072 1.996 1.9236 1.842 1.9088 1.8737 1.8013 7.47%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 4.04 4.10 4.10 4.06 4.14 4.24 4.34 -
P/RPS 1.72 2.75 5.66 1.28 1.59 2.74 5.50 -53.89%
P/EPS 14.33 25.15 46.59 11.47 12.90 24.65 45.21 -53.47%
EY 6.98 3.98 2.15 8.72 7.75 4.06 2.21 115.11%
DY 7.43 3.66 0.00 7.39 3.62 0.00 0.00 -
P/NAPS 2.01 2.05 2.12 2.21 2.17 2.27 2.41 -11.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 09/11/06 09/08/06 10/05/06 22/02/06 09/11/05 09/08/05 20/05/05 -
Price 4.06 4.04 4.12 4.12 4.10 4.30 4.34 -
P/RPS 1.73 2.71 5.69 1.30 1.58 2.78 5.50 -53.71%
P/EPS 14.40 24.79 46.82 11.64 12.77 25.00 45.21 -53.32%
EY 6.95 4.03 2.14 8.59 7.83 4.00 2.21 114.49%
DY 7.39 3.71 0.00 7.28 3.66 0.00 0.00 -
P/NAPS 2.02 2.02 2.13 2.24 2.15 2.30 2.41 -11.09%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment